Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -27.14 | 77.17 | 64.27 | 42.82 | -9.54 |
| Employee benefit expenses | - 162.95 | -87.70 | -54.60 | ||
| EBIT | -27.14 | -85.77 | -23.43 | -11.78 | -9.54 |
| Other financial expenses | -0.29 | -0.48 | -1.05 | -0.54 | -0.10 |
| Pre-tax profit | -27.43 | -86.25 | -24.47 | -12.32 | -9.65 |
| Income taxes | -5.00 | ||||
| Net earnings | -27.43 | -91.25 | -24.47 | -12.32 | -9.65 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 3.56 | 2.50 | 5.05 | ||
| Short term receivables total | 3.56 | 2.50 | 5.05 | ||
| Cash and bank deposits | 31.21 | 2.09 | 0.06 | ||
| Cash and cash equivalents | 31.21 | 2.09 | 0.06 | ||
| Balance sheet total (assets) | 3.56 | 31.21 | 2.09 | 2.56 | 5.05 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Share premium account | 22.79 | 22.79 | 22.79 | 22.79 | 22.79 |
| Retained earnings | -13.39 | -40.82 | - 132.07 | - 156.54 | - 168.86 |
| Profit of the financial year | -27.43 | -91.25 | -24.47 | -12.32 | -9.65 |
| Shareholders equity total | -18.03 | - 109.28 | - 133.75 | - 146.07 | - 155.72 |
| Non-current loans from credit institutions | 0.18 | ||||
| Non-current liabilities total | 0.18 | ||||
| Current trade creditors | 3.75 | 8.96 | 5.50 | ||
| Other non-interest bearing current liabilities | 21.41 | 136.74 | 126.88 | 143.13 | 160.77 |
| Current liabilities total | 21.41 | 140.49 | 135.84 | 148.63 | 160.77 |
| Balance sheet total (liabilities) | 3.56 | 31.21 | 2.09 | 2.56 | 5.05 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.